Skip to content
×
Pro Members Get
Full Access!
Get off the sidelines and take action in real estate investing with BiggerPockets Pro. Our comprehensive suite of tools and resources minimize mistakes, support informed decisions, and propel you to success.
Advanced networking features
Market and Deal Finder tools
Property analysis calculators
Landlord Command Center
ANNUAL Save 16%
$32.50 /mo
$390 billed annualy
MONTHLY
$39 /mo
billed monthly
7 day free trial. Cancel anytime

Let's keep in touch

Subscribe to our newsletter for timely insights and actionable tips on your real estate journey.

By signing up, you indicate that you agree to the BiggerPockets Terms & Conditions
Copied
Photo
Copied
Photo
Photo
Photo
Photo
See all photos

$215,000

For Sale - Active
10807 Safeguard St, Houston, TX 77047
3 Beds
2 Baths
1,499 Square Feet
0.25 Acres Lot
Built in 1950
For Sale - Active
Units n/a
Checked: 18 hours ago
Updated: Aug 19, 2025 at 02:14PM

Investment Summary


Monthly Cash Flow
$41
Cap Rate
5.9%
Cash-on-Cash Return
1.0%
Debt Coverage Ratio
1.04
Internal Rate of Return (5 years)
5.0%

Property Description


0.25 Acres Lot
Built in 1950
For Sale - Active
Units n/a

Location Location! Fully renovated home features 3bedrooms/2 bathrooms, new PEX plumbing system, new water heater, appliances, new compressor, new electrical system, 4 sides brick, laminate flooring throughout, new roof December 2024. Especially, no HOA, located in cul-de-sac, huge lot more than 10,000 sqft. A lot of new constructions popping up in the neighbor. Prime location easy access to 288, I610 and Beltway 8, 15 mins to Texas Medical Center, less than 20 mins to downtown Houston, 16 mins to University of Houston

Build Your Team


Quickly find investor-friendly professionals who can help you succeed in real estate investing at any stage of the investing journey.

Avatar
Avatar
Avatar

Agents

Match with investor-friendly agents who can help you find, analyze, and close your next deal

Find an Agent
Avatar
Avatar
Avatar

Lenders

Get the best funding…find investor-friendly lenders who specialize in your deal strategy

Find a Lender
Avatar
Avatar
Avatar

Property Managers

Transition to passive investing. Find a trusted property management partnership that lasts.

Find a Property Manager
Avatar
Avatar
Avatar

Tax Pros & Accountants

Taxes and financial reporting made easy—find experts to create tax savings strategies, file taxes, and more

Find a Tax Pro

Location


Property Details


Parking

  • Description: Attached, Garage
  • Details: Attached
  • Garage Spaces: 2
  • Spaces Total: 2

Bedroom Information

  • # of Bedrooms: 3

Bathroom Information

  • # of Baths (Full): 2
  • # of Baths (Total): 2.0

Interior Features

  • # of Rooms: 3
  • # of Stories: 1

Exterior Features

  • Exterior Walls Materials: Brick Veneer
  • Foundation: Slab
  • Roof Material: Composition

Land Information

  • Land Use: Residential
  • Land Use Subtype: Single Family Residential

Lot Information

  • Parcel ID: 0851090000019
  • Lot Size: 10798 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: Traditional
  • Year Built: 1950

Tax Information

  • Annual Tax: $3,858

Utilities

  • Water & Sewer: Public
  • Heating: Natural Gas
  • Cooling: Electric

Location

  • County: Harris

Listing Details


Listed by:
Vu Tran
TXV Properties, Inc.
(832) 744-3757

Source:
Houston Association of REALTORS
MLS#: 19854147
Houston Association of REALTORS

Investment Summary


Monthly Cash Flow
$41
Cap Rate
5.9%
Cash-on-Cash Return
1.0%
Debt Coverage Ratio
1.04
Internal Rate of Return (5 years)
5.0%

Purchase Details

Find an Agent

Purchase price:
$215,000
Amount financed:
-$172,000
Down payment:
$43,000
Closing costs:
$6,450
Rehab costs:
$0
Initial cash invested:
$49,450
Square feet:
1,499
Cost per square foot:
$143
Monthly rent per square foot:
$1.33

Financing Details

Find a Lender

Loan amount:
$172,000
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
5.875%
Principal & interest:
$1,017
Property tax:
$322
Insurance:
$140
Private mortgage insurance (PMI):
$0
Monthly payment:
$1,479

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$2,000 $24,000
Vacancy loss: (6%)
6% -$120 -$1,440
Operating income:
$1,880 $22,560

Operating Expenses


% Rent Monthly Yearly
Property taxes: (16%)
16%-$322-$3,858
Insurance: (7%)
7%-$140-$1,680
Property management: (8%)
8%-$160-$1,920
Repairs & maintenance: (5%)
5%-$100-$1,200
Capital expenditures: (5%)
5%-$100-$1,200
HOA fees: (n/a)
n/an/an/a
Total operating expenses: (41%)
41%-$822-$9,858

Cash Flow


Monthly Yearly
Net operating income:
$1,058 $12,696
Mortgage payments:
-$1,017 -$12,204
Cash flow:
$41 $492